[PARAMON] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 12.17%
YoY- 63.25%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 433,745 432,251 433,860 447,172 423,859 404,909 407,907 4.18%
PBT 180,737 177,116 112,022 101,974 88,693 79,332 71,073 86.41%
Tax -29,732 -28,916 -34,675 -29,942 -24,476 -21,804 -17,861 40.50%
NP 151,005 148,200 77,347 72,032 64,217 57,528 53,212 100.56%
-
NP to SH 151,005 148,200 77,347 72,032 64,217 57,528 53,219 100.55%
-
Tax Rate 16.45% 16.33% 30.95% 29.36% 27.60% 27.48% 25.13% -
Total Cost 282,740 284,051 356,513 375,140 359,642 347,381 354,695 -14.04%
-
Net Worth 653,758 612,765 567,194 554,071 544,870 517,591 503,532 19.03%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 40,329 40,329 33,375 33,375 30,390 30,390 28,067 27.36%
Div Payout % 26.71% 27.21% 43.15% 46.33% 47.32% 52.83% 52.74% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 653,758 612,765 567,194 554,071 544,870 517,591 503,532 19.03%
NOSH 120,619 116,495 116,467 113,539 111,883 108,966 108,520 7.30%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 34.81% 34.29% 17.83% 16.11% 15.15% 14.21% 13.05% -
ROE 23.10% 24.19% 13.64% 13.00% 11.79% 11.11% 10.57% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 359.60 371.05 372.52 393.85 378.84 371.59 375.88 -2.91%
EPS 125.19 127.22 66.41 63.44 57.40 52.79 49.04 86.89%
DPS 33.44 34.62 28.66 29.40 27.16 28.00 26.00 18.28%
NAPS 5.42 5.26 4.87 4.88 4.87 4.75 4.64 10.92%
Adjusted Per Share Value based on latest NOSH - 113,539
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 69.60 69.36 69.62 71.75 68.01 64.97 65.45 4.18%
EPS 24.23 23.78 12.41 11.56 10.30 9.23 8.54 100.54%
DPS 6.47 6.47 5.36 5.36 4.88 4.88 4.50 27.41%
NAPS 1.049 0.9833 0.9101 0.8891 0.8743 0.8305 0.808 19.02%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.94 1.61 1.60 1.25 1.21 1.06 0.89 -
P/RPS 0.54 0.43 0.43 0.32 0.32 0.29 0.24 71.79%
P/EPS 1.55 1.27 2.41 1.97 2.11 2.01 1.81 -9.83%
EY 64.53 79.02 41.51 50.75 47.44 49.81 55.10 11.11%
DY 17.23 21.50 17.91 23.52 22.45 26.42 29.21 -29.68%
P/NAPS 0.36 0.31 0.33 0.26 0.25 0.22 0.19 53.17%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 24/02/11 16/11/10 19/08/10 20/05/10 24/02/10 16/11/09 -
Price 2.04 1.61 1.84 1.52 1.27 1.11 0.95 -
P/RPS 0.57 0.43 0.49 0.39 0.34 0.30 0.25 73.31%
P/EPS 1.63 1.27 2.77 2.40 2.21 2.10 1.94 -10.96%
EY 61.37 79.02 36.09 41.74 45.19 47.56 51.62 12.23%
DY 16.39 21.50 15.57 19.34 21.39 25.23 27.37 -28.97%
P/NAPS 0.38 0.31 0.38 0.31 0.26 0.23 0.20 53.46%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment